For saleTownhouse
$199,900
315 Roosevelt St S Unit G
Cambridge MN 55008
2 beds, 2 baths, 1,224 sqft
315 Roosevelt St S Unit G is a 2 beds, 2 baths, 1,224 sqft townhouse home for sale at $199,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,000/mo and returns $388/mo a month at a 9.0% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,000/mo
- Monthly cash flow
- $388/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading